Gutenberg Research
  • Home
  • Models
    • Modeling Approach
  • Education
    • Cooperative Education Program
    • Book >
      • Book Registration - Third Edition >
        • Templates - Third Edition
      • Book Registration - Second Edition >
        • Templates - Second Edition
  • About
    • Contact
    • Email Distribution Sign-up
    • Terms of Use
    • Privacy Policy

Starbucks Corp (NASDAQ:SBUX) Earnings Model  

Author: Chris Roose, Published: October 24, 2021 Category: Earnings Preview (Prior to the F4Q2021 SBUX Results)

Notes From the Model Developer: US Store growth will be slightly slower than currently projected due to further competition from competitors like Dutch Bros and smaller mom & pop shops that seem to have popped up during Covid. This change had little to no effect considering how many US stores already exist.  I did not include any change in regard to license stores because I do not see these competitors entering that market. For this reason it will only affect US store growth through additional stores being added each year.
SBUX Model (C.Roose).xlsx
File Size: 800 kb
File Type: xlsx
Download File

​I am expecting politics in Washington to push corporate tax rates higher, currently expecting that move to be up to 25%.  I have made this change starting with FY22 and made these changes to the effective tax rate in row 153.  This caused enough downward pressure along with a slightly lower than 3-month average estimated P/E of 30x to cause my view to be neutral for Starbucks over the next 12 months.

Valuation: The $108 target price is based on a 30x multiple, slightly below the 3-month average.  This was held near the average because I don't see a large change in investor sentiment towards Starbucks happening at this time. No change in corporate tax, inflation, lower consumer spending, competition, and further Covid effects are the largest risks to this model that may change the expected sentiment to change.

​Disclosure: ​The author of this article/model has no financial investment or other conflict of interest related to the subject company or other companies discussed. Any views made or implied in the content represent the author’s opinions.
Gutenberg Research is a media and entertainment company. The information presented on our website and within Gutenberg Research models, files, or other content does not represent investment advice. Data and information presented on this website, or on third party websites posted by us, within our models, files, and other content is for demonstration only, and is presented “as is”. Neither Gutenberg Research nor any Gutenberg Research agents or associates are liable for any errors, delays, incompleteness of data presented, or for actions taken based on reliance on any information contained on this website or within Gutenberg Research models or other content. Investors should consult a professional investment adviser prior to making investment decisions. By accessing this site and/or receiving our models or other content you are deemed to have read and agreed to our Terms of Use posted on this website. This website uses Cookies, refer to our Privacy Policy for details. The Gutenberg Research logo is among the registered and unregistered trademarks of Gutenberg Research LLC. © Gutenberg Research LLC 2022. All Rights Reserved.